4250 Simcoe Street N, Oshawa

$3,799,999
4250 Simcoe Street N

$3,799,999

New
28d
Detached2-Storey

4250 Simcoe Street N, Oshawa

Total Monthly Obligation $16,798

Beds
5
Baths
4
Park
10
Sqft
3000-3500
DOM
28d
Score
13
Yield
1.4%
Cash on Cash
-16.7%
Cap Rate
1.0%
5Y IRR
2.7%
10Y IRR
4.7%
Property Type-Detached
MLS® Number-E13828838
Beds-5
Bathrooms-4
Size-3000-3500 sqft
Lot Size-648.28 × 1301.58 ft
Listed on site-Sep 25, 2026
Style-2-Storey
Building Type-Detached
Age-16-30
Taxes-$13,141.5 (2026)
Parking-12 - Attached
Basement-Finished with Walk-Out, Separate Entrance
Heating-Forced Air (Gas)
Brokerage-ROYAL HERITAGE REALTY LTD.
Cooling-Central Air
Laundry-No
Fireplace-Natural Gas
Pool-Inground
Facing-West
Exterior-Brick
Roof-Asphalt Shingle
Foundation-Poured Concrete
Sewer-Septic
Possession-TBA / Flexible
Neighbourhood-Rural Oshawa
Title-Residential Freehold

No agent assigned

Stunning and Unique 19.4 Acres with Commercial/Residential Use. Approximately 5,000 Sq Ft Shop Generating almost $90,000.00 In Income. Custom Built Home with Walkout Basement and Back yard Oasis Featuring an Inground Pool. Stunning Views and Amazing Potential. Home and Shop Situated in North East Corner of Lot leaving Room for Expansion and Expanded Use for Amazing Potential. Located Just North of 407 Gives Great Access for Commuting West or East without Traffic. Easy Access to North Oshawa Stores Including Costco and UOIT. Several Golf Courses Also Located within Minutes, all While Enjoying Country Living.

$
$
%
%
$
$
$
(utilities, internet...)
$
%
%

Closing Costs

Mortgage Amount
$3,039,999
Land Transfer Taxes$81,475
Legal Fees (Est.)
$
Total cash required for closing$842,975

Total Monthly Obligation

$16,798/mo
Mortgage $15,328
Monthly Loss $12,765
Principal$4,034
Interest$11,295
Property Tax$1,095
Home Insurance$125
Variable Costs$250
Returns
Weight: 25%
Cap Rate
0.8%7
Cash-on-Cash
-18.7%0
5-Year IRR
0.9%3
10-Year IRR
3.7%
Returns Index
2.8/ 100
Growth Sentiment
Weight: 20%
%/yr
Score+50
%/yr
Score+50
%
%
Growth Index
50.0/ 100
GradeD
13/ 100
Avoid•Pass

Strategy: Buy & Hold — Weights: CFI 35% · RI 25%
RKI 20% · GI 20%

Assumptions & Inputs
$/mo
%
$
yr
%
Cash Flow
Weight: 35%
Gross Rent
$54,000/yr
NOI
$30,959/yr
Net Cash Flow
-$12,748/mo
Cash Margin
-283.3%0
Cash Flow Index
0.0/ 100
Risk Profile
Weight: 20%
DSCR
0.171
LTV Ratio
80.0%18
Vacancy Buffer
0.6 mo13
Risk Index
10.7/ 100

*This analysis is independently generated NOT provided by TREB or CREA.

Comparables

Properties near 4250 Simcoe Street N

Time

Comparables are calculated within a 3km radius based on properties sold or leased within the past 6 months. This helps you understand the current market value and potential rental yield with high precision.

Data is provided courtesy of PropTx.

The information provided herein must only be used by consumers who have a bona fide interest in the purchase, sale, or lease of real estate and may not be used for any commercial or other purpose.

Listing information is deemed reliable but not guaranteed accurate by PropTx or TRREB.

REALTOR®, REALTORS®, and the REALTOR® logo are certification marks owned by REALTOR® Canada Inc. and licensed exclusively to the Canadian Real Estate Association (CREA).

The MLS® trademark and MLS® logo are owned by CREA and identify the quality of services provided by real estate professionals who are members of CREA.

Data last updated within the past 24 hours.